|
Emami Limited (Emamiltd.NS) Valation DCF
IN | Consumer Defensive | Household & Personal Products | NSE
|
- ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
- ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
- ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
- ✓ Aucune Expertise N'Est Requise; Facile À Suivre
Emami Limited (EMAMILTD.NS) Bundle
Simplifiez l'évaluation Emami Limited (EmamiltDNS) avec cette calculatrice DCF personnalisable! Doté de Real Emami Limited (EMAMILTDNS) Financials and Adjustable Prévisions, vous pouvez tester les scénarios et découvrir la juste valeur Emami Limited (EmamiltDN) en minutes.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 26,548.8 | 28,805.3 | 31,575.3 | 34,057.3 | 35,780.9 | 38,557.3 | 41,549.1 | 44,773.0 | 48,247.1 | 51,990.7 |
| Revenue Growth, % | 0 | 8.5 | 9.62 | 7.86 | 5.06 | 7.76 | 7.76 | 7.76 | 7.76 | 7.76 |
| EBITDA | 7,358.4 | 9,533.3 | 10,413.0 | 9,144.7 | 9,904.4 | 11,437.8 | 12,325.3 | 13,281.6 | 14,312.2 | 15,422.7 |
| EBITDA, % | 27.72 | 33.1 | 32.98 | 26.85 | 27.68 | 29.66 | 29.66 | 29.66 | 29.66 | 29.66 |
| Depreciation | 3,352.3 | 3,669.5 | 3,336.4 | 2,300.4 | 1,859.1 | 3,692.5 | 3,979.0 | 4,287.7 | 4,620.4 | 4,978.9 |
| Depreciation, % | 12.63 | 12.74 | 10.57 | 6.75 | 5.2 | 9.58 | 9.58 | 9.58 | 9.58 | 9.58 |
| EBIT | 4,006.0 | 5,863.7 | 7,076.6 | 6,844.4 | 8,045.3 | 7,745.3 | 8,346.3 | 8,993.9 | 9,691.8 | 10,443.8 |
| EBIT, % | 15.09 | 20.36 | 22.41 | 20.1 | 22.48 | 20.09 | 20.09 | 20.09 | 20.09 | 20.09 |
| Total Cash | 791.7 | 4,464.1 | 1,830.4 | 3,694.5 | 4,090.4 | 3,590.2 | 3,868.7 | 4,168.9 | 4,492.4 | 4,841.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 4,548.7 | 2,704.2 | 3,367.6 | 4,323.8 | 4,942.1 | 4,911.8 | 5,292.9 | 5,703.6 | 6,146.2 | 6,623.1 |
| Account Receivables, % | 17.13 | 9.39 | 10.67 | 12.7 | 13.81 | 12.74 | 12.74 | 12.74 | 12.74 | 12.74 |
| Inventories | 2,446.5 | 3,004.5 | 3,576.1 | 3,280.4 | 3,448.5 | 3,874.3 | 4,174.9 | 4,498.9 | 4,847.9 | 5,224.1 |
| Inventories, % | 9.22 | 10.43 | 11.33 | 9.63 | 9.64 | 10.05 | 10.05 | 10.05 | 10.05 | 10.05 |
| Accounts Payable | 3,244.6 | 3,506.8 | 4,087.3 | 4,071.4 | 4,545.9 | 4,781.1 | 5,152.0 | 5,551.8 | 5,982.6 | 6,446.8 |
| Accounts Payable, % | 12.22 | 12.17 | 12.94 | 11.95 | 12.7 | 12.4 | 12.4 | 12.4 | 12.4 | 12.4 |
| Capital Expenditure | -1,590.8 | -336.9 | -4,835.6 | -404.6 | -405.9 | -1,912.3 | -2,060.7 | -2,220.6 | -2,392.9 | -2,578.6 |
| Capital Expenditure, % | -5.99 | -1.17 | -15.31 | -1.19 | -1.13 | -4.96 | -4.96 | -4.96 | -4.96 | -4.96 |
| Tax Rate, % | 8.51 | 8.51 | 8.51 | 8.51 | 8.51 | 8.51 | 8.51 | 8.51 | 8.51 | 8.51 |
| EBITAT | 3,248.3 | 4,686.4 | 8,629.6 | 6,537.9 | 7,360.6 | 6,940.1 | 7,478.6 | 8,058.9 | 8,684.3 | 9,358.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 1,259.3 | 9,567.7 | 6,475.9 | 7,757.2 | 8,501.9 | 8,560.0 | 9,086.1 | 9,791.2 | 10,550.9 | 11,369.6 |
| WACC, % | 8.2 | 8.2 | 8.21 | 8.21 | 8.21 | 8.21 | 8.21 | 8.21 | 8.21 | 8.21 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 38,758.5 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 11,824 | |||||||||
| Terminal Value | 281,018 | |||||||||
| Present Terminal Value | 189,428 | |||||||||
| Enterprise Value | 228,187 | |||||||||
| Net Debt | 410 | |||||||||
| Equity Value | 227,776 | |||||||||
| Diluted Shares Outstanding, MM | 437 | |||||||||
| Equity Value Per Share | 520.91 |
What You Will Receive
- Pre-Populated Financial Model: Leverage Emami Limited’s actual data for accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, margins, WACC, and other essential factors.
- Real-Time Calculations: Automatic updates provide immediate feedback as you make adjustments.
- Investor-Ready Template: A polished Excel file crafted for high-quality valuation.
- Flexible and Reusable: Designed for adaptability, enabling repeated application for thorough forecasts.
Key Features
- Advanced DCF Calculator: Offers comprehensive unlevered and levered DCF valuation models tailored for Emami Limited (EMAMILTDNS).
- WACC Calculator: Features a pre-built Weighted Average Cost of Capital sheet that allows for adjustable inputs specific to Emami Limited (EMAMILTDNS).
- Customizable Forecast Assumptions: Easily modify growth rates, capital expenditures, and discount rates to suit Emami Limited (EMAMILTDNS).
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to Emami Limited (EMAMILTDNS).
- Interactive Dashboard and Charts: Visual representations that condense key valuation metrics for quick and insightful analysis of Emami Limited (EMAMILTDNS).
How It Functions
- 1. Access the Template: Download and open the Excel file containing Emami Limited's (EMAMILTDNS) preloaded data.
- 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures.
- 3. View Results in Real-Time: The DCF model automatically computes intrinsic value and NPV.
- 4. Explore Different Scenarios: Analyze various forecasts to evaluate different valuation outcomes.
- 5. Utilize with Assurance: Present professional valuation insights to enhance your decision-making.
Why Opt for Emami's Financial Calculator?
- Time Efficient: Instantly access a pre-built DCF model without the hassle of starting from scratch.
- Enhanced Accuracy: Utilize trustworthy financial data and comprehensive formulas to minimize valuation errors.
- Completely Customizable: Adjust the model to align with your specific assumptions and forecasts.
- Simple to Analyze: Intuitive charts and outputs facilitate straightforward interpretation of results.
- Expert-Endorsed: Crafted for professionals who prioritize both precision and usability.
Who Can Benefit from This Product?
- Investors: Accurately assess Emami Limited’s (EMAMILTDNS) fair value prior to making investment choices.
- CFOs: Utilize a professional-grade DCF model for comprehensive financial reporting and analysis.
- Consultants: Efficiently tailor the template for valuation reports tailored to clients.
- Entrepreneurs: Obtain valuable insights into financial modeling practices employed by leading companies.
- Educators: Employ it as a teaching resource to illustrate valuation techniques.
Contents of the Template
- Detailed DCF Model: An editable template featuring comprehensive valuation calculations.
- Historical Data: Emami Limited’s (EMAMILTDNS) past and projected financials included for in-depth analysis.
- Adjustable Variables: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Reports: Complete annual and quarterly financial statements for enhanced insights.
- Essential Ratios: Integrated analysis covering profitability, efficiency, and leverage metrics.
- Interactive Dashboard: Visual graphs and tables provide clear and actionable insights.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.